|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Stock-based compensation expense | |||||
| Deferred income taxes | |||||
| Non-cash interest expense | |||||
| Provision for credit losses | |||||
| Unrealized loss (gain) on investments | |||||
| Loss on extinguishment of debt | |||||
| Gain on derivative asset | |||||
| Provisions for credit losses | |||||
| Loss (gain) on investments | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total accounts receivable | |||||
| Accounts receivable — related party | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Capital expenditures | |||||
| Investments in developed software | |||||
| Acquisition of other intangible assets | |||||
| Purchases of investments | |||||
| Cash paid for investments | |||||
| Receipts from the maturity or sale of marketable securities | |||||
| Other | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of senior unsecured notes, net of issuance costs | |||||
| Proceeds from issuance of Term Loan B, net of issuance costs | |||||
| Repayment of Term Loan B | |||||
| Proceeds from equipment financings, net | |||||
| Repayment of equipment financings | |||||
| Repayment of Convertible Senior Notes | |||||
| Financing lease repayments | |||||
| Repayment of mortgage | |||||
| Proceeds from secured borrowing (Note 5) | |||||
| Repayment of secured borrowing (Note 5) | |||||
| Settlement of capped call options | |||||
| Repurchase of common stock | |||||
| Proceeds from exercise of stock options | |||||
| Proceeds from issuance of common stock under employee stock purchase plan | |||||
| Payment of withholding taxes in connection with vesting of restricted stock units | |||||
| Other | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Cash paid for interest, net of amount capitalized | |||||
| Cash paid for taxes | |||||
| Purchases of property, plant and equipment included in accounts payable and accrued expenses | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
Loading...